| 3b | Parent company Extension theory | |||||
| Goodwill impairment loss | 20,000 | |||||
| Less: | NCI 25% | 5,000 | ||||
| Goodwill impairment loss under the parent | 15,000 | |||||
| extension theory | ||||||
| NCI -I/S | 80,000 | |||||
| Add: NCI's share of goodwill impairment (25%) | 5,000 | |||||
| NCI on the income statement under parent | 85,000 | |||||
| company extension theory (PET) | ||||||
| 3c. | ||||||
| Goodwill on the balance sheet under the PET | ||||||
| Goodwill Balance December 31st, Yr6 | 270,000 | |||||
| Less: NCI share @ | 25% | 67,500 | ||||
| Goodwill under PET | 202,500 | |||||
| NCI on the balance sheet under the entity theory | 755,000 | |||||
| Less: NCI share @ | 0.25 | 67,500 | ||||
| NCI On the balance sheet under the (PET) | 687,500 | |||||
| NCI on the balance sheet under the entity theory | 755,000 | |||